[JTIASA] YoY Cumulative Quarter Result on 31-Oct-2003 [#2]

Stock
[JTIASA] JAYA TIASA HOLDINGS BHD
Announcement Date
30-Dec-2003
Admission Sponsor
-
Sponsor
-
Financial Year
30-Apr-2004
Quarter
31-Oct-2003 [#2]
Profit Trend
QoQ- 325.75%
YoY- -75.0%
Quarter Report
Latest QR
Upcoming QR
JTIASA's Result
JTIASA's Financial Summary
View:
Show?
Cumulative Result
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Revenue 398,721 286,604 296,758 235,417 284,901 238,018 347,767 2.30%
PBT 79,296 32,528 49,427 9,644 41,380 -50,280 35,282 14.44%
Tax -22,278 -13,075 -10,124 161 -2,155 50,280 -22,107 0.12%
NP 57,018 19,453 39,303 9,805 39,225 0 13,175 27.64%
-
NP to SH 56,245 19,275 39,303 9,805 39,225 -52,580 13,175 27.35%
-
Tax Rate 28.09% 40.20% 20.48% -1.67% 5.21% - 62.66% -
Total Cost 341,703 267,151 257,455 225,612 245,676 238,018 334,592 0.35%
-
Net Worth 963,691 736,091 763,365 711,189 704,038 744,209 908,234 0.99%
Dividend
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Net Worth 963,691 736,091 763,365 711,189 704,038 744,209 908,234 0.99%
NOSH 254,272 254,702 257,893 261,466 264,676 269,641 280,319 -1.61%
Ratio Analysis
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
NP Margin 14.30% 6.79% 13.24% 4.16% 13.77% 0.00% 3.79% -
ROE 5.84% 2.62% 5.15% 1.38% 5.57% -7.07% 1.45% -
Per Share
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 156.81 112.52 115.07 90.04 107.64 88.27 124.06 3.97%
EPS 22.12 7.58 15.24 3.75 14.82 -19.50 4.70 29.43%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 3.79 2.89 2.96 2.72 2.66 2.76 3.24 2.64%
Adjusted Per Share Value based on latest NOSH - 261,393
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
RPS 41.19 29.61 30.66 24.32 29.43 24.59 35.93 2.30%
EPS 5.81 1.99 4.06 1.01 4.05 -5.43 1.36 27.36%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.9955 0.7604 0.7886 0.7347 0.7273 0.7688 0.9382 0.99%
Price Multiplier on Financial Quarter End Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 31/10/06 31/10/05 29/10/04 31/10/03 31/10/02 31/10/01 31/10/00 -
Price 0.94 0.82 1.24 1.10 1.02 0.66 1.17 -
P/RPS 0.60 0.73 1.08 1.22 0.95 0.75 0.94 -7.20%
P/EPS 4.25 10.84 8.14 29.33 6.88 -3.38 24.89 -25.50%
EY 23.53 9.23 12.29 3.41 14.53 -29.55 4.02 34.22%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.25 0.28 0.42 0.40 0.38 0.24 0.36 -5.89%
Price Multiplier on Announcement Date
31/10/06 31/10/05 31/10/04 31/10/03 31/10/02 31/10/01 31/10/00 CAGR
Date 28/12/06 28/12/05 16/12/04 30/12/03 30/12/02 27/12/01 21/12/00 -
Price 1.15 0.74 1.05 1.14 1.10 0.66 1.10 -
P/RPS 0.73 0.66 0.91 1.27 1.02 0.75 0.89 -3.24%
P/EPS 5.20 9.78 6.89 30.40 7.42 -3.38 23.40 -22.16%
EY 19.23 10.23 14.51 3.29 13.47 -29.55 4.27 28.49%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.30 0.26 0.35 0.42 0.41 0.24 0.34 -2.06%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment